Flat E11 3 beds 2 baths

Brunel House, Leytonstone E11

London, England · E11

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£-152

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 10%After 5 Years

Return On Investment

31%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,600	£28,014	£28,714	£29,432	£30,315	£144,076
Total Expenses	£28,565	£28,652	£28,765	£28,881	£29,012	£143,876
Profit Before Tax	£-965	£-638	£-51	£551	£1,303	£200
Profit After Tax	£-965	£-638	£-51	£446	£1,056	£-152
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£-959	£-632	£11,949	£21,867	£29,560	£61,785
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	0%	0%	6%	11%	15%	31%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change